Flat NW1 1 bed 1 bath

Agar Grove, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£15,627

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,980	£20,280	£20,787	£21,306	£21,946	£104,298
Total Expenses	£16,811	£16,894	£16,994	£17,097	£17,210	£85,006
Profit Before Tax	£3,169	£3,386	£3,792	£4,209	£4,735	£19,292
Profit After Tax	£2,567	£2,743	£3,072	£3,410	£3,836	£15,627
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,570	£2,746	£9,372	£14,655	£18,800	£48,144
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change